Flat
S5
3 beds
1 bath
Gregg House Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£5,307
↗ 9%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
98%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £10,702 | £10,766 | £10,838 | £10,912 | £10,992 | £54,211 |
| Profit Before Tax | £938 | £1,049 | £1,272 | £1,500 | £1,793 | £6,552 |
| Profit After Tax | £760 | £850 | £1,030 | £1,215 | £1,452 | £5,307 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £7,410 | £7,732 | £12,224 | £14,099 | £15,109 | £56,574 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change